|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
144,430 | 78,690 | 124,405 | 142,809 | 165,414 |
 | I. Cash and cash equivalents |
|
|
31,475 | 18,481 | 18,805 | 42,455 | 44,819 |
 | 1. Cash |
|
|
24,475 | 12,881 | 14,005 | 42,455 | 36,819 |
 | 2. Cash equivalents |
|
|
7,000 | 5,600 | 4,800 | | 8,000 |
 | II. Short-term financial investments |
|
|
33,638 | 11,100 | 11,100 | 12,900 | 22,738 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
33,638 | 11,100 | 11,100 | 12,900 | 22,738 |
 | III. Short-term receivables |
|
|
55,103 | 41,159 | 69,201 | 54,027 | 60,034 |
 | 1. Short-term receivables of customers |
|
|
45,053 | 31,767 | 57,671 | 46,822 | 51,257 |
 | 2. Prepayments to suppliers |
|
|
5,167 | 4,251 | 5,066 | 4,929 | 6,831 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
4,974 | 5,140 | 6,465 | 3,123 | 3,238 |
 | 7. Provision for doubtful short-term receivables |
|
|
-90 | | | -847 | -1,291 |
 | IV. Inventories |
|
|
16,650 | 4,747 | 23,102 | 32,706 | 36,819 |
 | 1. Inventories |
|
|
16,650 | 4,747 | 23,102 | 32,706 | 36,819 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
7,564 | 3,204 | 2,196 | 720 | 1,004 |
 | 1. Short-term prepaid expenses |
|
|
1,105 | 830 | 1,875 | 517 | 885 |
 | 2. Deductible VAT |
|
|
6,459 | 1,702 | | | 119 |
 | 3. Taxes and the State Receivables |
|
|
| 672 | 322 | 203 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
301,363 | 187,791 | 171,280 | 151,227 | 132,157 |
 | I. Long-term receivables |
|
|
1,759 | 2,004 | 1,002 | 1,313 | 1,346 |
 | 1. Long-term customer's receivables |
|
|
1,412 | 2,701 | 2,095 | 2,016 | 1,896 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
917 | 927 | 1,002 | 1,451 | 1,484 |
 | 6. Provision for doubtful long-term receivables |
|
|
-571 | -1,625 | -2,095 | -2,154 | -2,033 |
 | II. Fixed assets |
|
|
162,934 | 160,611 | 148,379 | 127,971 | 110,510 |
 | 1. Tangible fixed assets |
|
|
160,384 | 157,649 | 145,387 | 126,394 | 109,569 |
 | - Cost |
|
|
320,032 | 334,623 | 330,407 | 315,090 | 316,414 |
 | - Accumulated depreciation |
|
|
-159,648 | -176,974 | -185,020 | -188,696 | -206,846 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,550 | 2,962 | 2,992 | 1,577 | 941 |
 | - Cost |
|
|
9,634 | 10,820 | 11,706 | 11,294 | 11,489 |
 | - Accumulated depreciation |
|
|
-7,085 | -7,858 | -8,715 | -9,717 | -10,548 |
 | III. Real Estate Investments |
|
|
13,137 | 12,268 | 11,459 | 10,732 | 10,004 |
 | - Cost |
|
|
14,244 | 14,144 | 14,144 | 14,144 | 14,144 |
 | - Accumulated depreciation |
|
|
-1,107 | -1,875 | -2,685 | -3,412 | -4,139 |
 | IV. Long-term assets in progress |
|
|
23,031 | 180 | | | 450 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
23,031 | 180 | | | 450 |
 | IV. Long-term financial investments |
|
|
97,212 | 6,984 | 6,936 | 6,893 | 6,745 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
517 | 289 | 241 | 198 | 50 |
 | 3. Other investments in equity instruments |
|
|
96,695 | 96,695 | 96,695 | 96,695 | 96,695 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -90,000 | -90,000 | -90,000 | -90,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
3,290 | 5,744 | 3,505 | 3,868 | 3,102 |
 | 1. Long-term prepaid expenses |
|
|
2,974 | 5,744 | 3,505 | 3,868 | 3,102 |
 | 2. Deferred income tax assets |
|
|
316 | | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
445,793 | 266,481 | 295,685 | 294,036 | 297,571 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
255,226 | 211,481 | 238,471 | 223,834 | 190,028 |
 | I. Current liabilities |
|
|
139,985 | 105,437 | 148,883 | 167,683 | 155,076 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
69,375 | 48,584 | 66,612 | 63,422 | 40,686 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
40,814 | 23,723 | 38,577 | 51,084 | 54,161 |
 | 4. Advances from customers |
|
|
467 | 1,415 | 426 | 51 | 531 |
 | 5. Taxes and other payables to the State Budget |
|
|
904 | 123 | 1,173 | 1,600 | 1,138 |
 | 6. Payables to employees |
|
|
13,953 | 18,500 | 10,757 | 21,793 | 25,508 |
 | 7. Short-term accrued expenses |
|
|
2,978 | 3,852 | 4,296 | 3,269 | 3,835 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
82 | | | | |
 | 11. Other short-term payables |
|
|
4,471 | 5,869 | 25,558 | 25,996 | 29,039 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6,942 | 3,372 | 1,483 | 468 | 179 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
115,241 | 106,045 | 89,588 | 56,151 | 34,953 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
3,641 | 3,827 | 5,864 | 6,675 | 7,828 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
111,600 | 93,268 | 74,695 | 40,517 | 19,962 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| 8,950 | 9,029 | 8,959 | 7,162 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
190,568 | 54,999 | 57,214 | 70,202 | 107,542 |
 | I. ShareHolder's equity |
|
|
190,568 | 54,999 | 57,214 | 70,202 | 107,542 |
 | 1. Owner's investment capital |
|
|
83,158 | 83,158 | 83,158 | 83,158 | 83,158 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-3 | -3 | -3 | -3 | -3 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
38,554 | 38,554 | 38,554 | 38,554 | 38,554 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
3,969 | 3,969 | 3,969 | 3,969 | 3,969 |
 | 11. After tax undistributed profit |
|
|
2,770 | -85,411 | -83,763 | -71,182 | -43,302 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,222 | 6,106 | -85,411 | -83,763 | -71,182 |
 | - Profit after tax undistributed this period |
|
|
-451 | -91,517 | 1,648 | 12,581 | 27,879 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
62,119 | 14,732 | 15,299 | 15,706 | 25,167 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
445,793 | 266,481 | 295,685 | 294,036 | 297,571 |
There is no report.
|
|